[SELOGA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1.27%
YoY- -99.43%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 101,428 72,652 104,196 59,216 77,104 68,964 0 -
PBT 1,908 2,572 -6,468 -9,764 -4,768 -6,224 0 -
Tax -476 -412 -136 0 -128 0 0 -
NP 1,432 2,160 -6,604 -9,764 -4,896 -6,224 0 -
-
NP to SH 1,432 2,160 -6,604 -9,764 -4,896 -6,224 0 -
-
Tax Rate 24.95% 16.02% - - - - - -
Total Cost 99,996 70,492 110,800 68,980 82,000 75,188 0 -
-
Net Worth 28,870 25,875 26,593 15,778 -40,053 -18,722 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 28,870 25,875 26,593 15,778 -40,053 -18,722 0 -
NOSH 115,483 112,500 110,805 92,813 28,009 27,985 28,007 26.61%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.41% 2.97% -6.34% -16.49% -6.35% -9.02% 0.00% -
ROE 4.96% 8.35% -24.83% -61.88% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 87.83 64.58 94.04 63.80 275.28 246.43 0.00 -
EPS 1.24 1.92 -5.96 -10.52 -17.48 -22.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.24 0.17 -1.43 -0.669 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,813
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 83.01 59.46 85.28 48.46 63.10 56.44 0.00 -
EPS 1.17 1.77 -5.40 -7.99 -4.01 -5.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2363 0.2118 0.2176 0.1291 -0.3278 -0.1532 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.41 0.46 1.17 2.12 0.31 0.00 0.00 -
P/RPS 0.47 0.71 1.24 3.32 0.11 0.00 0.00 -
P/EPS 33.06 23.96 -19.63 -20.15 -1.77 0.00 0.00 -
EY 3.02 4.17 -5.09 -4.96 -56.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.00 4.88 12.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 11/05/06 27/05/05 27/04/04 27/05/03 12/06/02 - -
Price 0.34 0.45 0.71 1.88 1.05 0.00 0.00 -
P/RPS 0.39 0.70 0.76 2.95 0.38 0.00 0.00 -
P/EPS 27.42 23.44 -11.91 -17.87 -6.01 0.00 0.00 -
EY 3.65 4.27 -8.39 -5.60 -16.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.96 2.96 11.06 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment